看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 92.8x - 102.6x | 97.7x |
| Selected Fwd P/E Multiple | 27.1x - 30.0x | 28.5x |
| Fair Value | NT$ 218.56 - NT$ 241.57 | NT$ 230.07 |
| Upside | -44.0% - -38.1% | -41.1% |
| Benchmarks | - | Full Ticker |
| SCREEN Holdings Co., Ltd. | 773,500.0% | TSE:7735 |
| Solomon Data International Corporation | 543,200.0% | TPEX:5432 |
| Aethertek technology co., Ltd. | 321,900.0% | TPEX:3219 |
| Chime Ball Technology Co.,Ltd. | 159,500.0% | TPEX:1595 |
| Kinsus Interconnect Technology Corp. | 318,900.0% | TWSE:3189 |
| Machvision Inc. | 356,300.0% | TWSE:3563 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 7735 | 5432 | 3219 | 1595 | 3189 | 3563 | |||
| TSE:7735 | TPEX:5432 | TPEX:3219 | TPEX:1595 | TWSE:3189 | TWSE:3563 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 31.3% | 8.8% | NM- | -24.2% | NM- | -20.0% | ||
| 3Y CAGR | 67.0% | NM- | -63.9% | 78.4% | -77.6% | -13.6% | ||
| Latest Twelve Months | 58.5% | 43.9% | -26.8% | -141.9% | 2.9% | -76.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.7% | 27.7% | -12.7% | 5.5% | 8.5% | 26.6% | ||
| Prior Fiscal Year | 12.5% | 19.0% | 2.5% | 12.7% | 0.2% | 28.4% | ||
| Latest Fiscal Year | 14.0% | 11.3% | 1.8% | 3.5% | 0.2% | 24.2% | ||
| Latest Twelve Months | 15.5% | 12.2% | 1.8% | -2.9% | 0.2% | 11.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.4x | 114.7x | 31.6x | -53.6x | 6.2x | 201.0x | ||
| Price / LTM Sales | 1.4x | 11.4x | 1.8x | 1.9x | 1.1x | 20.8x | ||
| LTM P/E Ratio | 9.1x | 93.5x | 96.7x | -64.7x | 668.8x | 187.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -64.7x | 93.5x | 668.8x | |||||
| Historical LTM P/E Ratio | 8.9x | 15.6x | 22.8x | |||||
| Selected P/E Multiple | 92.8x | 97.7x | 102.6x | |||||
| (x) LTM Net Income | 129 | 129 | 129 | |||||
| (=) Equity Value | 11,988 | 12,619 | 13,250 | |||||
| (/) Shares Outstanding | 58.1 | 58.1 | 58.1 | |||||
| Implied Value Range | 206.17 | 217.02 | 227.87 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 206.17 | 217.02 | 227.87 | 390.50 | ||||
| Upside / (Downside) | -47.2% | -44.4% | -41.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 7735 | 5432 | 3219 | 1595 | 3189 | 3563 | |
| Value of Common Equity | 869,850 | 2,607 | 2,306 | 1,802 | 31,737 | 22,706 | |
| (/) Shares Outstanding | 96.7 | 20.7 | 70.9 | 54.0 | 456.6 | 58.1 | |
| Implied Stock Price | 8,991.00 | 126.00 | 32.50 | 33.35 | 69.50 | 390.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,991.00 | 126.00 | 32.50 | 33.35 | 69.50 | 390.50 | |
| Trading Currency | JPY | TWD | TWD | TWD | TWD | TWD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |